Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.13% first-year return on $69,534 initial cash invested.
-27.13%
Cash On Cash
-1.52%
Cap Rate
-0.25
DSCR
$0
Rent
-$1,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,572 expenses = $1,572 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,534
Downpayment
20%
$49,080
Closing costs
1%
$2,454
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,572
Mortgage P&I
12610000%
$1,261
Property Taxes
2230000%
$223
Home Insurance
880000%
$88
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0